EN DE

Protector Forsikring ASA (PROT) Fair Value & Analysis

Financial Services · NO · Market cap 40.1B NOK

PF Protector Forsikring ASA PROT · OL
Pricekr 483.00
Fair Valuekr 418.04
Upside-13.5%
Quality59/100
Watch Protector Forsikring ASA for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 14.5% net margin
Low debt · negative free cash flow
4.12% dividend yield
Mixed vs. peers (6/14)
Wide moat 74/100
Evidence: High Range kr 313.53 – kr 522.55 Share as image

Fair value as of: Jul 17, 2026

From 6 valuation models · updated 24 days ago

Share price −1.5% over the past month.

A solid business, but screening 13% overvalued on our models.

What matters now

  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 537.25 kr 59.52 Fair Value kr 418.04 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range kr 59.52 – kr 537.25 · fair‑value band kr 313.53 – kr 522.55 · the kr 483.00 price screens above the kr 418.04 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Protector Forsikring ASA (PROT) currently trades at kr 483.00, while our model-based Fair Value estimate is kr 418.04, implying the stock looks roughly 13.5% overvalued today. The Quality Score stands at 59/100 (solid quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Protector Forsikring ASA generated revenue of 14.3B NOK at a net margin of 14.4%. Revenue declined 9.6% year over year. It earns a return on equity of 31.5%. Net debt stands at 1.4B NOK. Fundamentals as of Jul 17, 2026

Our scenario range runs from kr 313.53 (bear case) to kr 522.55 (bull case); at kr 483.00, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 11% below its 52-week high and 26% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 46% fair-value upside, at -13%, PROT screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income kr 230.03 kr 316.76 kr 2,649 76
Gordon GGM kr 110.32 kr 229.37 kr 363.88 70
P/E Multiple kr 313.53 kr 418.04 kr 522.55 63
All 6 models by family
Dividend Discount
Gordon GGM kr 110.32 kr 229.37 kr 363.88 70
DDM Multi-Stage kr 110.32 kr 193.41 kr 240.74 61
Multiples
P/E Multiple kr 313.53 kr 418.04 kr 522.55 63
P/B Multiple kr 97.89 kr 130.52 kr 163.15 55
Asset-Based
NCAV (Graham) kr 46.61 kr 62.46 kr 93.23 50
Economic Profit
Residual Income kr 230.03 kr 316.76 kr 2,649 76

Widest divergence: Economic Profit (kr 316.76) versus Asset-Based (kr 62.46). Highest evidence: Residual Income (76).

Notify me when PROT reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 14.3B NOK
Revenue growth (YoY) -9.6%
Net margin 14.4%
Return on equity 31.5%
Free cash flow −201M NOK FY2025
P/E ratio 19.6
More key figures
Operating margin 10.4%
EPS (TTM) kr 24.48
Dividend yield 4.2%
EPS growth (YoY) -80.0%
Net debt 1.4B NOK FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 54 · Market factors (momentum, volatility) 55

Profitability 57
Margins and returns on capital today
Quality Growth 87
Are margins and returns improving?
Cashflow 12
Earnings quality: real cash, not paper profit
Fin. Strength 57
Balance sheet, leverage, solvency risk
Investment 46
Disciplined investing over empire-building
Low Volatility 87
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Protector Forsikring ASA, operates as a non-life insurance company, provides general insurance and reinsurance services in Norway, Sweden, Finland, Denmark, the United Kingdom and France. The company provides personal, motor, property, liability, and change of ownership insurances.

Full company description

Protector Forsikring ASA, operates as a non-life insurance company, provides general insurance and reinsurance services in Norway, Sweden, Finland, Denmark, the United Kingdom and France. The company provides personal, motor, property, liability, and change of ownership insurances. It offers services to commercial lines of business, public sector, and affinity schemes through insurance brokers and agents. Protector Forsikring ASA was incorporated in 2003 and is headquartered in Oslo, Norway.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Protector Forsikring ASA reported revenue of kr 14.9B in FY2025 versus kr 5.9B in FY2021, a compound +26.3%/yr. Reported net income was kr 2.6B in FY2025, compounding +21.1%/yr from FY2021.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
14.9B NOK
Latest YoY
+22.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+33.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.7%
Avg. growth/yr (21Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+38.0%
Revenue +26.3%/yr
FY21 kr 5.9B
FY22 kr 6.3B
FY23 kr 9.7B
FY24 kr 12.2B
FY25 kr 14.9B
Net income +21.1%/yr
FY21 kr 1.2B
FY22 kr 843M
FY23 kr 1.5B
FY24 kr 1.6B
FY25 kr 2.6B
Character of growth · EPS growth decomposed (2012-2023) +17.1 % p.a.
Revenue per share +17.0 pp

of which total revenue +17.0 pp · buybacks/dilution +0.0 pp

EBIT margin −5.3 pp
Tax rate +0.2 pp
Residual (interest, one-offs) +5.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

PROT screens 13% overvalued. Compare with Fidelity National Financial, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Protector Forsikring ASA Fair Value". https://www.fairvalue-calculator.com/stock/PROT

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Insurance - Specialty · 32 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 59 · Below median
Fair Value upside −13% · Below median
Return on equity (TTM) 31% · Top 25%
Return on assets 7% · Above median
Net margin (TTM) 14% · Above median
Operating margin (TTM) 28% · Top 25%
Revenue growth 5% · Below median
Dividend yield (TTM) 4.1% · Top 25%
Debt / equity 0.31× · Higher than 75% of peers

Valuation Multiples vs Insurance - Specialty median · lower = cheaper

P/E (TTM) 19.6× · Pricier than 75% of peers
P/B 5.23× · Pricier than 75% of peers
P/S (TTM) 2.77× · Pricier than median
EV/EBITDA 13.2× · Pricier than 75% of peers
PEG 0.36× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 15 · sector 66
FUTURE 24 · sector 24
PAST 100 · sector 57
HEALTH 85 · sector 92
DIVIDEND 82 · sector 49

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Insurance - Specialty stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Fidelity National Financial, Inc FNF $49.53 $29.08 -41%
AXIS Capital Holdings AXS $114.62 $177.90 +55%
First American Financial Corporation FAF $70.06 $79.33 +13%
Enact Holdings ACT $46.52 $62.79 +35%
MGIC Investment Corporation MTG $29.47 $45.39 +54%
Essent Group ESNT $66.71 $97.33 +46%
Radian Group RDN $39.14 $56.98 +46%
Assured Guaranty Ltd AGO $82.49 $147.67 +79%
NMI Holdings NMIH $41.16 $66.55 +62%
nib holdings limited, NHF A$7.27 A$5.31 -27%

Compare Protector Forsikring ASA with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Protector Forsikring ASA (PROT) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of kr 418.04 versus a price of kr 483.00, about −13% (overvalued).
What is the fair value of PROT?
Our model-based fair value for Protector Forsikring ASA is kr 418.04 (as of Jul 17, 2026), built from audited fundamentals. The current price is kr 483.00.
What is the quality score of PROT?
Protector Forsikring ASA has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Protector Forsikring ASA (PROT)?
Protector Forsikring ASA reported trailing-twelve-month revenue of about 14.3B NOK (latest available figure, as of Jul 17, 2026).
What is the net profit margin of PROT?
The net profit margin of Protector Forsikring ASA is about 14.4%, meaning it keeps roughly 14.4% of revenue as net income. Based on the latest reported figures.
Does Protector Forsikring ASA pay a dividend?
Protector Forsikring ASA currently shows a dividend yield of about 4.15% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Protector Forsikring ASA and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.